Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,568£14,787£15,156£15,535£16,001£76,047
Total Expenses£12,780£12,848£12,928£13,010£13,099£64,666
Profit Before Tax£1,788£1,938£2,228£2,525£2,902£11,381
Profit After Tax £1,448£1,570£1,805£2,045£2,351£9,218
Change In Property Value£4,700£4,794£9,780£12,714£13,349£45,337
Net Return£6,148£6,364£11,584£14,759£15,700£54,555
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)9%9%16%21%22%76%